0.163
Revenuezł B
0.974
0.987
1.007
0.998
1.013
1.000
1.009
1.022
1.005
1.001
0.178
(0.23%)
0.52%
74
2.37
Revenue growth%
27.03
25.47
26.36
27.39
26.49
28.21
29.85
30.41
28.24
29.03
5.40
29.03
27.80
65
27.06
Gross margin%
29.28
28.85
26.28
27.35
25.43
27.33
25.50
25.99
27.96
30.51
16.33
27.33
27.34
59
6.86
Operating margin%
7.39
4.57
1.88
4.41
2.56
4.59
5.57
4.80
6.45
7.93
13.36
5.57
4.70
82
11.47
Net margin%
10.40
9.66
8.18
10.70
8.13
10.70
8.17
6.90
4.49
6.12
9.83
6.90
8.17
28
18.18
P/E ratio (avg)x
43.04
41.78
46.22
47.55
48.15
44.53
41.27
41.35
41.63
37.41
27.19
41.35
42.41
45
31.39
EV/EBITx
23.25
24.52
23.06
23.70
26.01
23.72
24.64
26.89
24.75
25.52
33.28
24.75
24.58
81
28.58
FCF yield (avg)%
12.80
13.05
14.51
13.84
15.84
15.76
17.64
20.30
17.70
18.99
3.50
17.70
15.80
88
6.79
FCF margin%
20.67
20.44
20.12
20.59
22.34
23.45
24.25
22.94
25.19
24.28
24.05
24.25
22.64
41
0.174
FCF / Net incomex
0.892
0.890
0.990
1.033
1.082
1.041
1.020
1.064
1.000
1.117
0.641
1.041
1.026
74
18.37
ROIC%
2.96
3.54
4.60
6.36
6.14
5.19
7.76
8.67
5.87
4.71
11.05
5.87
5.53
29
21.33
Return on equity%
12.20
10.39
13.30
13.70
16.67
15.87
18.01
19.20
18.43
18.57
4.64
18.43
16.27
36
3.96
Return on assets%
3.27
3.41
4.31
2.49
0.40
1.73
1.20
3.82
2.61
1.08
28.74
1.73
2.55
77
3.92
EPSzł
1.77
1.67
1.72
1.78
1.92
1.97
2.21
2.29
2.32
2.62
4.29
6.38%
4.97%
—
26.68
EPS growth%
15.28
13.89
14.46
15.63
14.81
13.21
16.07
14.73
12.57
15.21
21.44
14.73
14.77
11
1.50
Bookvalue per shzł
2.00
2.00
2.20
2.06
1.90
1.82
1.95
1.94
1.95
2.01
5.28
1.16%
1.01%
—
3.02
FCF per sharezł
1.03
0.92
0.97
1.02
0.97
1.05
0.99
0.94
1.02
0.90
1.29
(1.52%)
(2.88%)
—
0.88
Dividend per shzł
5.40
5.35
5.70
6.10
5.90
6.73
6.71
7.28
7.48
8.59
2.62
7.80%
5.16%
—
11.97
Div yield (avg)%
4.46
2.93
3.09
1.72
0.40
0.46
1.23
0.40
2.19
0.40
16.58
0.46
1.48
60
25.02
Payout ratio%
21.11
19.15
18.67
20.08
18.94
20.85
21.39
19.39
22.32
23.78
15.45
21.39
20.46
58
106.9
Shares (diluted)M
172.9
179.7
183.3
177.3
185.4
208.7
216.3
248.6
294.0
297.8
108.5
9.94%
6.36%
62
27.12
Buyback yield%
2.89
1.07
2.51
0.40
3.14
4.46
6.23
3.85
5.28
3.70
6.08
4.46
3.42
7
1.208
D/E ratiox
1.409
1.365
1.504
1.645
1.663
1.998
2.087
2.142
2.204
2.467
0.133
2.142
1.831
60
509.8
Enterprise valuezł M
334.0
297.5
325.2
292.8
317.3
299.3
286.7
253.9
277.3
243.6
826.8
(5.15%)
(2.86%)
13
279.9
LT debtzł M
479.6
518.9
568.0
633.1
745.2
845.9
895.6
908.8
965.3
958.3
95.73
5.16%
6.68%
64
Cost of revenue
0.52%
1.00×
Operating expenses
0.90%
1.04×
Goodwill & intangibles
18.13%
Spread over hurdle
(2.75%)